Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,322.0 | 2,156.0 | 2,164.0 | 1,899.0 | 1,836.0 | 1,917.0 | 1,795.0 | 1,833.0 | 1,750.0 | 1,663.0 |
| Growth | −7.1% | +0.4% | −12.2% | −3.3% | +4.4% | −6.4% | +2.1% | −4.5% | −5.0% | |
| Operating income | 235.0 | 68.0 | 43.0 | 10.0 | 16.0 | 231.0 | 118.0 | 186.0 | 209.0 | 205.0 |
| Net income | 125.0 | −67.0 | 30.0 | −20.0 | 129.0 | 147.0 | 33.0 | 62.0 | 114.0 | 130.0 |
| Growth | −153.6% | −166.7% | +14.0% | −77.6% | +87.9% | +83.9% | +14.0% | |||
| EPS, diluted | 0.95 | −0.53 | 0.25 | −0.18 | 1.16 | 1.30 | 0.31 | 0.61 | 1.16 | 1.35 |
| Growth | −155.8% | −172.0% | +12.1% | −76.2% | +96.8% | +90.2% | +16.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 51.2% | 47.5% | 47.4% | 50.3% | 55.5% | 61.9% | 60.2% | 60.8% | 60.5% | 59.4% |
| Operating margin | 10.1% | 3.2% | 2.0% | 0.5% | 0.9% | 12.1% | 6.6% | 10.1% | 11.9% | 12.3% |
| Net margin | 5.4% | −3.1% | 1.4% | −1.1% | 7.0% | 7.7% | 1.8% | 3.4% | 6.5% | 7.8% |
| Free cash flow margin | 16.9% | 11.4% | 9.8% | 4.9% | 12.1% | 22.7% | 22.6% | 19.4% | 15.9% | 17.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 446.0 | 324.0 | 364.0 | 148.0 | 267.0 | 463.0 | 419.0 | 375.0 | 303.0 | 305.0 |
| Capital expenditure | −53.0 | −78.0 | −153.0 | −54.0 | −44.0 | −28.0 | −14.0 | −19.0 | −24.0 | −19.0 |
| Free cash flow | 393.0 | 246.0 | 211.0 | 94.0 | 223.0 | 435.0 | 405.0 | 356.0 | 279.0 | 286.0 |
| Growth | −37.4% | −14.2% | −55.5% | +137.2% | +95.1% | −6.9% | −12.1% | −21.6% | +2.5% | |
| Buybacks | −82.0 | −351.0 | −300.0 | −300.0 | −100.0 | −244.0 | −387.0 | −308.0 | −215.0 | −140.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 974.0 | 1,089.0 | 715.0 | 494.0 | 529.0 | 592.0 | 569.0 | 486.0 | 420.0 | 493.0 |
| Total debt | 568.0 | 538.0 | 497.0 | 479.0 | 455.0 | 412.0 | 498.0 | 499.0 | 480.0 | 456.0 |
| Net cash (debt) | 406.0 | 551.0 | 218.0 | 15.0 | 74.0 | 180.0 | 71.0 | −13.0 | −60.0 | 37.0 |
| Shareholders’ equity | 971.0 | 668.0 | 495.0 | 262.0 | 400.0 | 460.0 | 258.0 | 135.0 | 133.0 | 230.0 |
| Debt to equity | 0.58 | 0.81 | 1.00 | 1.83 | 1.14 | 0.90 | 1.93 | 3.70 | 3.61 | 1.98 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 974.0 | 1,089.0 | 715.0 | 494.0 | 529.0 | 592.0 | 569.0 | 486.0 | 420.0 | 493.0 | |
| 548.0 | 554.0 | 588.0 | 398.0 | 331.0 | 336.0 | 364.0 | 286.0 | 234.0 | 251.0 | |
| 34.0 | 30.0 | 28.0 | 31.0 | 29.0 | 26.0 | 8.0 | 13.0 | 18.0 | 13.0 | |
| 138.0 | 162.0 | 295.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 390.0 | 399.0 | 395.0 | 396.0 | 401.0 | 396.0 | 390.0 | 398.0 | 394.0 | 399.0 | |
| 2,413.0 | 2,556.0 | 2,360.0 | 2,057.0 | 2,193.0 | 2,169.0 | 2,022.0 | 1,873.0 | 1,704.0 | 1,779.0 | |
| Growth | +5.9% | −7.7% | −12.8% | +6.6% | −1.1% | −6.8% | −7.4% | −9.0% | +4.4% | |
| Liabilities | ||||||||||
| 30.0 | 60.0 | 19.0 | 25.0 | 44.0 | 88.0 | 0.0 | 19.0 | 25.0 | 25.0 | |
| 538.0 | 478.0 | 478.0 | 454.0 | 411.0 | 324.0 | 498.0 | 480.0 | 455.0 | 431.0 | |
| calc | 568.0 | 538.0 | 497.0 | 479.0 | 455.0 | 412.0 | 498.0 | 499.0 | 480.0 | 456.0 |
| 1,442.0 | 1,888.0 | 1,865.0 | 1,795.0 | 1,793.0 | 1,709.0 | 1,764.0 | 1,738.0 | 1,571.0 | 1,549.0 | |
| Equity | ||||||||||
| −161.0 | −579.0 | −823.0 | −1,143.0 | −1,114.0 | −1,211.0 | −1,565.0 | −1,811.0 | −1,913.0 | −1,923.0 | |
| 971.0 | 668.0 | 495.0 | 262.0 | 400.0 | 460.0 | 258.0 | 135.0 | 133.0 | 230.0 | |
| Growth | −31.2% | −25.9% | −47.1% | +52.7% | +15.0% | −43.9% | −47.7% | −1.5% | +72.9% | |
| Per share and net cash | ||||||||||
| calc | 406.0 | 551.0 | 218.0 | 15.0 | 74.0 | 180.0 | 71.0 | −13.0 | −60.0 | 37.0 |
| 130.7 | 121.9 | 116.8 | 110.9 | 108.8 | 107.2 | 101.1 | 97.9 | 95.1 | 92.5 | |
| calc | 7.43 | 5.48 | 4.24 | 2.36 | 3.68 | 4.29 | 2.55 | 1.38 | 1.40 | 2.49 |
Lines marked calc are worked out here from filed figures; point at one for how.